[UNIMECH] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -23.61%
YoY- 31.03%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 71,769 73,711 71,832 60,027 59,667 57,886 56,086 4.19%
PBT 11,350 10,379 9,840 4,985 3,787 3,625 4,686 15.87%
Tax -3,887 -2,949 -2,993 -1,334 -1,015 -1,087 -1,088 23.61%
NP 7,463 7,430 6,847 3,651 2,772 2,538 3,598 12.91%
-
NP to SH 5,881 6,371 6,000 3,129 2,388 2,294 4,307 5.32%
-
Tax Rate 34.25% 28.41% 30.42% 26.76% 26.80% 29.99% 23.22% -
Total Cost 64,306 66,281 64,985 56,376 56,895 55,348 52,488 3.43%
-
Net Worth 269,977 262,259 214,874 247,806 246,202 235,785 221,004 3.38%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 2,234 2,244 1,964 - - - - -
Div Payout % 38.00% 35.22% 32.74% - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 269,977 262,259 214,874 247,806 246,202 235,785 221,004 3.38%
NOSH 158,768 158,768 158,768 125,662 119,400 118,247 120,307 4.72%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 10.40% 10.08% 9.53% 6.08% 4.65% 4.38% 6.42% -
ROE 2.18% 2.43% 2.79% 1.26% 0.97% 0.97% 1.95% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 48.17 49.27 54.86 47.77 49.97 48.95 46.62 0.54%
EPS 3.95 4.26 4.58 2.49 2.00 1.94 3.58 1.65%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.812 1.753 1.641 1.972 2.062 1.994 1.837 -0.22%
Adjusted Per Share Value based on latest NOSH - 125,662
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 48.92 50.24 48.96 40.91 40.67 39.45 38.23 4.19%
EPS 4.01 4.34 4.09 2.13 1.63 1.56 2.94 5.30%
DPS 1.52 1.53 1.34 0.00 0.00 0.00 0.00 -
NAPS 1.8401 1.7875 1.4646 1.689 1.6781 1.6071 1.5063 3.38%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.17 1.27 1.03 1.04 1.13 1.25 1.76 -
P/RPS 2.43 2.58 1.88 2.18 2.26 2.55 3.78 -7.09%
P/EPS 29.64 29.82 22.48 41.77 56.50 64.43 49.16 -8.07%
EY 3.37 3.35 4.45 2.39 1.77 1.55 2.03 8.80%
DY 1.28 1.18 1.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.72 0.63 0.53 0.55 0.63 0.96 -6.28%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 29/11/19 28/11/18 28/11/17 30/11/16 30/11/15 27/11/14 -
Price 1.30 1.24 1.00 1.07 1.11 1.38 1.58 -
P/RPS 2.70 2.52 1.82 2.24 2.22 2.82 3.39 -3.71%
P/EPS 32.94 29.12 21.82 42.97 55.50 71.13 44.13 -4.75%
EY 3.04 3.43 4.58 2.33 1.80 1.41 2.27 4.98%
DY 1.15 1.21 1.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.61 0.54 0.54 0.69 0.86 -2.91%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment